First Time Loading...

Warby Parker Inc
NYSE:WRBY

Watchlist Manager
Warby Parker Inc Logo
Warby Parker Inc
NYSE:WRBY
Watchlist
Price: 16.86 USD -0.24%
Updated: May 23, 2024

Relative Value

The Relative Value of one WRBY stock under the Base Case scenario is 8.97 USD. Compared to the current market price of 16.86 USD, Warby Parker Inc is Overvalued by 47%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

WRBY Relative Value
Base Case
8.97 USD
Overvaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
35
vs Industry
9
Median 3Y
2.5
Median 5Y
2.5
Industry
0.6
Forward
2.6
vs History
vs Industry
Median 3Y
-20.1
Median 5Y
-20.1
Industry
16.5
Forward
89.8
vs History
29
vs Industry
8
Median 3Y
22.3
Median 5Y
22.3
Industry
8
vs History
8
vs Industry
4
Median 3Y
-29.8
Median 5Y
-29.8
Industry
16.1
vs History
35
vs Industry
9
Median 3Y
5.3
Median 5Y
5.3
Industry
1.7
vs History
35
vs Industry
11
Median 3Y
2.2
Median 5Y
2.2
Industry
0.7
Forward
2.3
vs History
35
vs Industry
20
Median 3Y
3.9
Median 5Y
3.9
Industry
2.3
vs History
vs Industry
Median 3Y
-26.5
Median 5Y
-26.5
Industry
8.4
Forward
26.1
vs History
vs Industry
Median 3Y
-15.6
Median 5Y
-15.6
Industry
12.8
Forward
-315.3
vs History
29
vs Industry
10
Median 3Y
19.3
Median 5Y
19.3
Industry
9
vs History
8
vs Industry
3
Median 3Y
-23.4
Median 5Y
-23.4
Industry
12.6
vs History
29
vs Industry
7
Median 3Y
4.1
Median 5Y
4.1
Industry
1.1

Multiples Across Competitors

WRBY Competitors Multiples
Warby Parker Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Warby Parker Inc
NYSE:WRBY
2B USD 2.9 -36.4 -72.1 -27.5
US
Tractor Supply Co
NASDAQ:TSCO
30.5B USD 2.1 27.2 16.9 21.4
CN
China Tourism Group Duty Free Corp Ltd
SSE:601888
161.4B CNY 2.5 24 17.5 17.5
US
Ulta Beauty Inc
NASDAQ:ULTA
18.3B USD 1.6 14.2 9.1 10.4
US
DICK'S Sporting Goods Inc
NYSE:DKS
14.8B USD 1.1 14.1 8.6 11.3
HK
Chow Tai Fook Jewellery Group Ltd
HKEX:1929
105.6B HKD 1.1 16 10.4 12.9
US
Bath & Body Works Inc
NYSE:BBWI
11B USD 1.5 12.5 9.2 11.1
NL
Grandvision NV
OTC:GRRDF
8.2B USD 1.9 21 18.9 18.9
UK
JD Sports Fashion PLC
LSE:JD
6.3B GBP 0.6 31.7 4 6.5
US
Five Below Inc
NASDAQ:FIVE
7.3B USD 2 24.1 13.2 17.7
CN
Pop Mart International Group Ltd
HKEX:9992
46.5B HKD 6.8 39.9 19.9 30.7

See Also

Discover More